受益人名稱(1)
|
| |
Michael J. Escalante
公司 普通股 假設本說明書所涵蓋的所有普通股均已出售完成,在2023年11月29日發行和流通的普通股數量的基礎之上,假設所有股票均購買,假定銷售股東將擁有的所有已發行普通股的百分比 |
| |
公司的%
普通股 假設本說明書所涵蓋的所有普通股均已出售完成,在2023年11月29日發行和流通的普通股數量的基礎之上,假設所有股票均購買,假定銷售股東將擁有的所有已發行普通股的百分比 |
| ||||||
5%持有人 | | | | | | | | | | | | | |
Harraden Circle Investors GP, LLC
|
| | |
|
(2)
|
| | | | | 9.9% | | |
Psyence Group Inc.
|
| | | | 7,075,920 | | | | | | 13.0% | | |
董事和高級管理人員
|
| | | | — | | | | | | — | | |
Neil Maresky博士
|
| | | | — | | | | | | — | | |
Warwick Corden-Lloyd
|
| | | | — | | | | | | — | | |
Jody Aufrichtig
|
| | | | — | | | | | | — | | |
Marc Balkin
|
| | | | — | | | | | | — | | |
克里斯托弗(克里斯)布爾
|
| | | | — | | | | | | — | | |
Dr. Seth Feuerstein
|
| | | | — | | | | | | — | | |
所有董事和高管作爲一個集體(六人)
|
| | | | — | | | | | | — | | |
姓名,省份,國家
住宅及職位 |
| |
最近五年擔任的主要職務或從事的業務
過去五年 |
| |
選舉或委任日期
擔任董事 |
| |
假設本說明書所涵蓋的所有普通股均已出售完成,在2023年11月29日發行和流通的普通股數量的基礎之上,假設所有股票均購買,假定銷售股東將擁有的所有已發行普通股的百分比
有益的 擁有或 控制的土地/地塊(1) |
|
南非開普敦,Jody Aufrichtig – 董事會主席兼戰略業務發展官 | | | 自2024年1月25日起擔任董事會主席和戰略業務發展官,在同一職位上自2020年5月起在PGI擔任。此前曾擔任Canopy Growth Africa的董事總經理,並創辦了多個屢獲殊榮的企業。 | | | 2024年1月25日 | | |
—
|
|
加拿大安大略省的Neil Maresky博士
首席執行官兼董事 |
| | 自2024年1月25日起擔任公司首席執行官,並自2023年6月29日起擔任董事。自2021年7月1日起擔任PGI的首席執行官和董事,直到他於2024年3月辭職,並曾擔任阿斯利康加拿大的科學事務副總裁直到2021年。 | | | 2023年6月29日(董事),2024年1月25日(首席執行官) | | |
—
|
|
馬克·巴爾金,南非開普敦 –
董事(1)(2)(3)(5)(6) |
| | 自2024年1月25日起擔任該公司董事董事 自2021年3月至2024年1月25日,曾擔任Newcourt Acquisition Corp的首席執行官兼董事 首席執行官兼董事 自2015年起,創立Balkin and Co.諮詢公司,目前擔任DiGame的合夥人,該基金專注於非洲和中東的成長 | | | 2024年1月25日 | | |
—
|
|
Christopher(克里斯托弗)布爾,倫敦,英國,
董事(1)(3)(4)(5) |
| |
自2024年1月25日起擔任該公司董事,自2022年12月起擔任PGI戰略顧問。目前他擔任Knife Capital的董事長兼董事,該公司是一家創投公司,並且是歐洲和北美各公司的投資者、創始人和顧問。
|
| | 2024年1月25日 | | |
—
|
|
姓名,省份,國家
住宅及職位 |
| |
最近五年擔任的主要職務或從事的業務
過去五年 |
| |
選舉或委任日期
擔任董事 |
| |
假設本說明書所涵蓋的所有普通股均已出售完成,在2023年11月29日發行和流通的普通股數量的基礎之上,假設所有股票均購買,假定銷售股東將擁有的所有已發行普通股的百分比
有益的 擁有或 控制的土地/地塊(1) |
|
| | |
在醫藥、生物技術和科技領域。
|
| | | | | | |
Dr. Seth Feuerstein, Connecticut, USA –
董事(1)(3)(5) |
| | Has served as a director of the Corporation since January 25, 2024 and as Founder and CEO of Oui Therapeutics, Inc. since 2019. Dr. Feuerstein also serves as a senior advisor/Highly Qualified Expert for the U.S. Department of Defense and as an Executive Director of the Center for Digital Health, Innovation, and excellence at Yale University. Dr. Feuerstein has also served as the Faculty Advisory for Innovation in Healthcare at Yale School of Medicine since 2004. | | | 2024年1月25日 | | |
—
|
|
計劃類別
|
| |
數量
證券 將會發布 在行權時 未行使的 期權、期權證 和權利, 和授予 未行使的 限制性股票獎勵(RSA) 單位 |
| |
加權平均股價(挪威克朗)
未行使 期權,認股權 和權利(b) 和權利 |
| |
證券數量
剩餘期限 可供 未來發行的 根據股權補償計劃 股權計劃 信息 反映在列中)(a) |
| |||||||||
| | |
(a)
|
| |
(b)
|
| |
(c)
|
| |||||||||
股東批准的股權報酬計劃
|
| | | | 無 | | | | | | 無數據 | | | | | | 2,008,599(1) | | |
未獲安全持有人批准的股權報酬計劃
|
| | | | 無 | | | | | | 無數據 | | | | | | 6,141,527 | | |
總
|
| | | | 無 | | | | | | 無數據 | | | | | | 8,150,126 | | |
姓名和主要職位
|
| |
年份
|
| |
薪資
(美元) |
| |
獎金
(美元) |
| |
期權獎勵($)
獎項 -(2) |
| |
註冊普通股數
獎項 -(3) |
| |
無權益刺激計劃。
激勵計劃 股票補償 (美元) |
| |
所有其他股票獎勵:
股票補償 (美元) |
| |
總費用
(美元) |
| ||||||||||||||||||||||||
Neil Maresky
(首席執行官) |
| | | | 2024 | | | | | | 231,228(1) | | | | | | — | | | | | | 70,458 | | | | | | 55,000 | | | | | | — | | | | | | — | | | | | | 356,686 | | |
| | | 2023 | | | | | | 192,171 | | | | | | | | | | | | 75,721 | | | | | | 43,068 | | | | | | | | | | | | | | | | | | 310,960 | | | ||
Jody Aufrichtig
(執行主席) |
| | | | 2024 | | | | | | 110,302(1) | | | | | | — | | | | | | 31,924 | | | | | | 42,773 | | | | | | — | | | | | | — | | | | | | 184,999 | | |
| | | 2023 | | | | | | 85,036 | | | | | | | | | | | | 26,463 | | | | | | 12,982 | | | | | | | | | | | | | | | | | | 124,481 | | | ||
Warwick Corden Lloyd
自2023年8月30日起,Matlock先生擔任我們的首席財務官。 他在併購 和資本市場,企業管理和戰略,以及財務諮詢方面具有豐富經驗。 Matlock先生開始他的職業生涯時是斯特拉特福德資本股份有限公司的分析師,這是一家精品戰略諮詢公司,爲國內和國外的客戶提供諮詢, 國內和國際的業務戰略,財務規劃與分析,以及併購等方面的建議。 |
| | | | 2024 | | | | | | 98,346(1) | | | | | | — | | | | | | 5,395 | | | | | | 19,588 | | | | | | — | | | | | | — | | | | | | 123,329 | | |
| | | 2023 | | | | | | 85,036 | | | | | | | | | | | | 10,980 | | | | | | 7,017 | | | | | | | | | | | | | | | | | | 103,033 | | |
| | |
頁面
|
| |||
| | | | 36 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 40 | | | |
| | | | 41 | | |
| | | |
|
|
| 安大略省伯靈頓 | | |
特許專業會計師
|
|
| 2024年7月25日 | | |
持牌公共會計師
|
|
| 我們自2023年起擔任公司的審計員。 | | | | |
| MNP LLP | | | | |
美元指數$
|
| |
注(1)
|
| |
截至三月
31, 2024 (合併) |
| |
截至三月
31, 2023 (剝離) |
| |||||||||
| | | | | | | | | | | | | | |
(調整後
註釋3) |
| |||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金及現金等價物
|
| | | | 6 | | | | | | 733,188 | | | | | | 1,334,280 | | |
限制性現金
|
| | | | 6 | | | | | | 29,611 | | | | | | 29,556 | | |
其他應收款
|
| | | | | | | | | | 41,747 | | | | | | 149,369 | | |
Prepaids
|
| | | | | | | | | | 322,126 | | | | | | 77,050 | | |
總流動資產
|
| | | | | | | | | | 1,126,672 | | | | | | 1,590,255 | | |
非流動資產 | | | | | | | | | | | | | | | | | | | |
設備
|
| | | | 7 | | | | | | 5,487 | | | | | | — | | |
資產總計
|
| | | | | | | | | | 1,132,159 | | | | | | 1,590,255 | | |
負債 | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
應付賬款和應計負債
|
| | | | 8 | | | | | | 755,202 | | | | | | 1,790,700 | | |
可轉換票據負債
|
| | | | 9 | | | | | | 7,657,397 | | | | | | — | | |
衍生權證負債
|
| | | | 10 | | | | | | 901,608 | | | | | | — | | |
Due to NCAC Sponsor
|
| | | | 11 | | | | | | 1,474,256 | | | | | | — | | |
由於Psyence Group Inc
|
| | | | 11 | | | | | | 1,316,236 | | | | | | — | | |
負債合計
|
| | | | | | | | | | 12,104,699 | | | | | | 1,790,700 | | |
股東權益 | | | | | | | | | | | | | | | | | | | |
股本
|
| | | | 12 | | | | | | 46,125,397 | | | | | | 5,934,141 | | |
累計虧損
|
| | | | | | | | | | (57,458,994) | | | | | | (6,299,946) | | |
儲量
|
| | | | | | | | | | 361,057 | | | | | | 165,360 | | |
淨虧損
|
| | | | | | | | | | (10,972,540) | | | | | | (200,445) | | |
TOTAL LIABILITIES AND NEt DEFICIT
|
| | | | | | | | | | 1,132,159 | | | | | | 1,590,255 | | |
|
「尼爾·馬雷斯基博士」
首席執行官兼董事
|
| |
「Jody Aufrichtig」
執行主席兼董事
|
|
美元指數 $
|
| |
注(1)
|
| |
2024
(合併) |
| |
2023
(剝離) |
| |||||||||
| | | | | | | | | | | | | | |
(調整後
註釋3) |
| |||
費用 | | | | | | | | | | | | | | | | | | | |
銷售和營銷
|
| | | | | | | | | | 80,603 | | | | | | 7,029 | | |
研究和開發
|
| | | | | | | | | | 954,593 | | | | | | 1,608,895 | | |
一般和管理費用
|
| | | | 15 | | | | | | 557,904 | | | | | | 366,435 | | |
專業與諮詢費
|
| | | | 15 | | | | | | 1,158,484 | | | | | | 1,252,510 | | |
其他項目虧損
|
| | | | | | | | | | (2,751,584) | | | | | | (3,234,869) | | |
其他項目 | | | | | | | | | | | | | | | | | | | |
其他收入
|
| | | | 13 | | | | | | 879,344 | | | | | | — | | |
折舊
|
| | | | 7 | | | | | | (240) | | | | | | — | | |
利息收入
|
| | | | | | | | | | 2,134 | | | | | | 1,554 | | |
利息費用
|
| | | | 13 | | | | | | (52,941) | | | | | | — | | |
匯率期貨收益
|
| | | | | | | | | | (2,695) | | | | | | 26,912 | | |
上市費用
|
| | | | 5 | | | | | | (41,481,605) | | | | | | — | | |
3.0
|
| | | | 5 | | | | | | (2,461,025) | | | | | | — | | |
債務結算收益
|
| | | | 12 | | | | | | 281,500 | | | | | | — | | |
可轉換債券公允價值損失
|
| | | | 9 | | | | | | (5,157,397) | | | | | | — | | |
權證責任的公允價值損失
|
| | | | 10 | | | | | | (306,250) | | | | | | — | | |
票據的公允價值損失
|
| | | | 11 | | | | | | (108,288) | | | | | | — | | |
淨損失
|
| | | | | | | | | | (51,159,048) | | | | | | (3,206,403) | | |
其他綜合收益/(虧損) | | | | | | | | | | | | | | | | | | | |
匯率期貨翻譯的外匯收益/(損失)
|
| | | | | | | | | | 3,715 | | | | | | (89,828) | | |
其他綜合收益
|
| | | | | | | | | | 191,982 | | | | | | — | | |
總綜合損失
|
| | | | | | | | | | (50,963,351) | | | | | | (3,296,231) | | |
每股虧損-基本和稀釋
|
| | | | | | | | | | (7.82) | | | | | | (0.66) | | |
加權平均未流通股份數量-基本和稀釋
|
| | | | | | | | | | 6,517,215 | | | | | | 5,000,000 | | |
美元 $
|
| |
附註
|
| |
數量
股 |
| |
股本
|
| |
儲量
|
| |
赤字
|
| |
總費用
股東的 股本(赤字) |
| ||||||||||||||||||
截至2022年4月1日的期初餘額
|
| | | | | | | | | | — | | | | | | 4,537,055 | | | | | | 255,188 | | | | | | (3,093,543) | | | | | | 1,698,700 | | |
Psyence Group Inc 貢獻
|
| | | | | | | | | | — | | | | | | 1,397,086 | | | | | | — | | | | | | — | | | | | | 1,397,086 | | |
年度淨損失
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,206,403) | | | | | | (3,206,403) | | |
其他綜合損失
|
| | | | | | | | | | — | | | | | | — | | | | | | (89,828) | | | | | | — | | | | | | (89,828) | | |
2023年3月31日的餘額
|
| | | | | | | | | | — | | | | | | 5,934,141 | | | | | | 165,360 | | | | | | (6,299,946) | | | | | | (200,445) | | |
2023年4月1日的期初餘額
|
| | | | | | | | | | — | | | | | | 5,934,141 | | | | | | 165,360 | | | | | | (6,299,946) | | | | | | (200,445) | | |
向Psyence集團股份有限公司發行股份
|
| | | | 12 | | | | | | 5,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
向NCAC股東發行股份
|
| | | | 5 | | | | | | 7,794,659 | | | | | | 37,336,416 | | | | | | — | | | | | | — | | | | | | 37,336,416 | | |
發行股份以償還債務
|
| | | | 12 | | | | | | 150,000 | | | | | | 718,500 | | | | | | — | | | | | | — | | | | | | 718,500 | | |
向第三方顧問發行股份
|
| | | | 12 | | | | | | 446,000 | | | | | | 2,136,340 | | | | | | — | | | | | | — | | | | | | 2,136,340 | | |
年度淨損失
|
| | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | (51,159,048) | | | | | | (51,159,048) | | |
其他綜合收益
|
| | | | | | | | | | — | | | | | | — | | | | | | 195,697 | | | | | | — | | | | | | 195,697 | | |
2024年3月31日餘額
|
| | | | | | | | | | 13,390,659 | | | | | | 46,125,397 | | | | | | 361,057 | | | | | | (57,458,994) | | | | | | (10,972,540) | | |
| | |
注(1)
|
| |
年度完結
過渡報告根據《1934年證券交易法》第13或15(d)條款 (合併) |
| |
年度完結
2023年3月31日 (剝離) |
| |||||||||
| | | | | | | | | | | | | | |
(調整後
註釋3) |
| |||
每股數據
|
| | | | | | | | | | (51,159,048) | | | | | | (3,206,403) | | |
非現金調整: | | | | | | | | | | | | | | | | | | | |
可轉換票據的公允價值損失
|
| | | | 9 | | | | | | 5,157,397 | | | | | | — | | |
衍生權證公允價值損失
|
| | | | 10 | | | | | | 306,250 | | | | | | — | | |
應收票據公允價值損失
|
| | | | 11 | | | | | | 300,270 | | | | | | — | | |
債務結算收益
|
| | | | 12 | | | | | | (281,500) | | | | | | — | | |
股份-based薪酬
|
| | | | 16 | | | | | | 317,882 | | | | | | 221,287 | | |
折舊
|
| | | | 7 | | | | | | 240 | | | | | | — | | |
匯率期貨對報告的影響
|
| | | | | | | | | | 3,658 | | | | | | (84,499) | | |
上市費用
|
| | | | 5 | | | | | | 41,481,605 | | | | | | — | | |
Transaction expenses
|
| | | | 5 | | | | | | 2,100,830 | | | | | | — | | |
營運資金變化: | | | | | | | | | | | | | | | | | | | |
其他應收款
|
| | | | | | | | | | 107,622 | | | | | | (109,858) | | |
Prepaids
|
| | | | | | | | | | (245,075) | | | | | | (71,665) | | |
應付賬款和應計負債
|
| | | | 8 | | | | | | (1,035,498) | | | | | | 1,659,058 | | |
經營活動使用的現金
|
| | | | | | | | | | (2,945,367) | | | | | | (1,592,080) | | |
設備增值
|
| | | | 7 | | | | | | (5,727) | | | | | | — | | |
投資活動所用現金
|
| | | | | | | | | | (5,727) | | | | | | — | | |
收到可轉換票據的款項
|
| | | | 9 | | | | | | 2,500,000 | | | | | | — | | |
支付應收票據
|
| | | | 11 | | | | | | (150,000) | | | | | | — | | |
收到Psyence集團Inc的收益
|
| | | | | | | | | | — | | | | | | 1,172,923 | | |
融資活動提供的現金
|
| | | | | | | | | | 2,350,000 | | | | | | 1,172,923 | | |
現金及現金等價物的變動
|
| | | | | | | | | | (601,092) | | | | | | (419,157) | | |
年初現金及現金等價物
|
| | | | | | | | | | 1,334,280 | | | | | | 1,753,437 | | |
現金及現金等價物,年末
|
| | | | | | | | | | 733,188 | | | | | | 1,334,280 | | |
實體名稱
|
| |
設立地點
|
| |
% 持股比例
|
| |
會計方法
|
| |||
Psyence澳洲私人有限公司
|
| | 澳洲 | | | | | 100% | | | | 所得稅 $408 $712 $1,860 $1,890 360 % 163 % | |
Pysence生物醫藥II公司。
|
| | 加拿大 | | | | | 100% | | | | 所得稅 $408 $712 $1,860 $1,890 360 % 163 % | |
Newcourt Acquisition corp。
|
| |
開曼群島
|
| | | | 100% | | | | 合併後的 | |
財務資產和負債
|
| |
分類
|
| |
Measurement
|
|
現金及現金等價物
|
| | 攤銷成本 | | | 攤銷成本 | |
限制性現金
|
| | 攤銷成本 | | | 攤銷成本 | |
應付賬款和應計負債
|
| | 攤銷成本 | | | 攤銷成本 | |
衍生權證負債
|
| | 以公允價值計量且其變動計入當期損益 | | | 公允價值 | |
可轉換票據
|
| | 持有至到期日(賣出計入當期損益) | | | 公允價值 | |
非流動資產與資金(公司簽發的可贖回未上市票據)
|
| | 按照公允價值計量並進行盈虧計算 | | | 公允價值 | |
PGI應收票據
|
| | 以公允價值計量且其變動計入當期損益的資產 | | | 公允價值 | |
展示貨幣的變更
|
| |
3月31日
2023 報告的CAD $ |
| |
外幣
貨幣 翻譯 |
| |
3月31日
2023 調整後的美元指數 $ |
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金及現金等價物
|
| | | | 1,805,765 | | | | | | (471,485) | | | | | | 1,334,280 | | |
限制性現金
|
| | | | 40,000 | | | | | | (10,444) | | | | | | 29,556 | | |
其他應收款
|
| | | | 202,150 | | | | | | (52,782) | | | | | | 149,369 | | |
Prepaids
|
| | | | 104,276 | | | | | | (27,226) | | | | | | 77,050 | | |
總流動資產
|
| | | | 2,152,192 | | | | | | (561,937) | | | | | | 1,590,255 | | |
資產總計
|
| | | | 2,152,192 | | | | | | (561,937) | | | | | | 1,590,255 | | |
負債 | | | | | | | | | | | | | | | | | | | |
流動負債 | | | | | | | | | | | | | | | | | | | |
應付賬款和應計負債
|
| | | | 2,423,467 | | | | | | (632,767) | | | | | | 1,790,700 | | |
負債合計
|
| | | | 2,423,467 | | | | | | (632,767) | | | | | | 1,790,700 | | |
股東權益 | | | | | | | | | | | | | | | | | | | |
淨權益
|
| | | | (271,275) | | | | | | 70,830 | | | | | | (200,445) | | |
淨虧損
|
| | | | (271,275) | | | | | | 70,830 | | | | | | (200,445) | | |
TOTAL LIABILITIES AND NEt DEFICIT
|
| | | | 2,152,192 | | | | | | (561,937) | | | | | | 1,590,255 | | |
更改報告貨幣
|
| |
3月31日
2022 加元報告 $ |
| |
外幣
貨幣 翻譯 |
| |
3月31日
2022 重新報告的美元指數 $ |
| |||||||||
資產 | | | | | | | | | | | | | | | | | | | |
流動資產 | | | | | | | | | | | | | | | | | | | |
現金及現金等價物
|
| | | | 2,191,095 | | | | | | (437,658) | | | | | | 1,753,437 | | |
限制性現金
|
| | | | 40,000 | | | | | | (7,990) | | | | | | 32,010 | | |
其他應收款
|
| | | | 49,372 | | | | | | (9,862) | | | | | | 39,510 | | |
Prepaids
|
| | | | 6,729 | | | | | | (1,344) | | | | | | 5,385 | | |
總流動資產
|
| | | | 2,287,196 | | | | | | (456,854) | | | | | | 1,830,342 | | |
資產總計
|
| | | | 2,287,196 | | | | | | (456,854) | | | | | | 1,830,342 | | |
Change in presentation currency
|
| |
March 31,
2022 Reported CAD $ |
| |
Foreign
Currency Translation |
| |
March 31,
2022 Restated USD $ |
| |||||||||
LIABILITIES | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | | 164,500 | | | | | | (32,858) | | | | | | 131,642 | | |
TOTAL LIABILITIES
|
| | | | 164,500 | | | | | | (32,858) | | | | | | 131,642 | | |
EQUITY | | | | | | | | | | | | | | | | | | | |
Net equity
|
| | | | 2,122,696 | | | | | | (423,996) | | | | | | 1,698,700 | | |
NET DEFICIT
|
| | | | 2,122,696 | | | | | | (423,996) | | | | | | 1,698,700 | | |
TOTAL LIABILITIES AND NET DEFICIT
|
| | | | 2,287,196 | | | | | | (456,854) | | | | | | 1,830,342 | | |
|
Change in presentation currency
|
| |
March 31,
2023 Reported CAD $ |
| |
Foreign
Currency Translation |
| |
March 31,
2023 Restated USD $ |
| |||||||||
Expenses | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 9,292 | | | | | | (2,263) | | | | | | 7,029 | | |
Research and development
|
| | | | 2,126,762 | | | | | | (517,867) | | | | | | 1,608,895 | | |
General and administrative
|
| | | | 484,382 | | | | | | (117,947) | | | | | | 366,435 | | |
Professional and consulting fees
|
| | | | 1,655,663 | | | | | | (403,153) | | | | | | 1,252,510 | | |
Loss before other items
|
| | | | (4,276,099) | | | | | | (1,041,230) | | | | | | (3,234,869) | | |
Other items | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 2,054 | | | | | | (500) | | | | | | 1,554 | | |
Foreign exchange gain
|
| | | | 35,574 | | | | | | (8,662) | | | | | | 26,912 | | |
NET LOSS
|
| | | | (4,238,471) | | | | | | (1,050,392) | | | | | | (3,206,403) | | |
Change in presentation currency
|
| |
March 31,
2023 Reported CAD $ |
| |
Foreign
Currency Translation |
| |
March 31,
2023 Restated USD $ |
| |||||||||
Net loss
|
| | | | (4,238,471) | | | | | | 1,032,068 | | | | | | (3,206,403) | | |
Non-cash adjustment: | | | | | | | | | | | | | | | | | | | |
Share based compensation
|
| | | | 292,756 | | | | | | (71,469) | | | | | | 221,287 | | |
Foreign exchange
|
| | | | — | | | | | | (84,499) | | | | | | (84,499) | | |
Changes in working capital: | | | | | | | | | | | | | | | | | | | |
Other receivables
|
| | | | (152,778) | | | | | | 42,920 | | | | | | (109,858) | | |
Prepaids
|
| | | | (97,547) | | | | | | 25,882 | | | | | | (71,665) | | |
Accounts payable and accrued liabilities
|
| | | | 2,258,967 | | | | | | (599,909) | | | | | | 1,659,058 | | |
Cash used in operating activities
|
| | | | (1,937,073) | | | | | | 344,993 | | | | | | (1,592,080) | | |
Proceeds received from Psyence Group Inc
|
| | | | 1,551,744 | | | | | | (378,821) | | | | | | 1,172,923 | | |
Cash provided from financing activities
|
| | | | 1,551,744 | | | | | | (378,821) | | | | | | 1,172,923 | | |
Change in cash and cash equivalents
|
| | | | (385,329) | | | | | | (33,828) | | | | | | (419,157) | | |
Cash and cash equivalents, start of year
|
| | | | 2,191,095 | | | | | | (437,658) | | | | | | 1,753,437 | | |
Cash and cash equivalents, end of year
|
| | | | 1,805,765 | | | | | | (471,486) | | | | | | 1,334,280 | | |
| | |
Listing
Expense |
| |||
Consideration paid: | | | | | | | |
Shares issued to NCAC shareholders
|
| | | | 7,794,659 | | |
Total consideration shares issued
|
| | | | 7,794,659 | | |
Fair value of the common shares
|
| | | $ | 4.79 | | |
Deemed consideration amount for the common shares issued
|
| | | $ | 37,336,416 | | |
Net identifiable liabilities acquired: | | | | | | | |
Cash and cash equivalent
|
| | | $ | 203 | | |
Accounts payable and accrued liabilities
|
| | | $ | (2,136,505) | | |
NCAC promissory note (Note 11)
|
| | | $ | (1,413,529) | | |
Derivative warrant liabilities (Note 10)
|
| | | $ | (595,358) | | |
Net liabilities acquired
|
| | | $ | 4,145,189 | | |
Listing expense
|
| | | $ | 41,481,605 | | |
| | |
March 31,
2024 |
| |
March 31,
2023 |
| ||||||
Unrestricted cash held with chartered banks
|
| | | | 733,188 | | | | | | 1,334,280 | | |
Restricted cash
|
| | | | 29,611 | | | | | | 29,556 | | |
Total
|
| | |
|
762,799
|
| | | |
|
1,363,836
|
| |
| | |
Computer
equipment |
| |||
Cost | | | | | | | |
At March 31, 2023
|
| | | | — | | |
Additions
|
| | | | 5,727 | | |
At March 31, 2024
|
| | | | 5,727 | | |
Accumulated Depreciation | | | | | | | |
At March 31, 2023
|
| | | | — | | |
Charge for the year
|
| | | | (240) | | |
At March 31, 2024
|
| | | | (240) | | |
Carrying Value | | | | | | | |
At March 31, 2023
|
| | | | — | | |
At March 31, 2024
|
| | | | 5,487 | | |
| | |
March 31,
2024 |
| |
March 31,
2023 |
| ||||||
Trade payables
|
| | | | 562,352 | | | | | | 1,628,143 | | |
Accrued liabilities
|
| | | | 125,951 | | | | | | 162,557 | | |
Provisions
|
| | | | 66,899 | | | | | | — | | |
Total | | | | | 755,202 | | | | | | 1,790,700 | | |
| | |
Inputs
|
| |||
Share price
|
| | | | 1.14 | | |
Note principal amount
|
| | | | 3,125,000 | | |
Prepayment Amount
|
| | | | 130% | | |
Discount rate shares
|
| | | | 4.43% | | |
Discount rate cash
|
| | | | 20.83% | | |
Volatility annual
|
| | | | 100% | | |
Volatility daily
|
| | | | 6.30% | | |
Risk free annual
|
| | | | 4.43% | | |
| | |
Warrant Inputs at
January 25, 2024 |
| |
Warrant Inputs at
March 31, 2024 |
|
Share price
|
| |
4.79
|
| |
1.14
|
|
Expected dividend yield
|
| |
Nil
|
| |
Nil
|
|
Exercise price
|
| |
11.50
|
| |
11.50
|
|
Risk-free interest rate
|
| |
4.01%
|
| |
4.21%
|
|
Expected life
|
| |
5.00
|
| |
5.00
|
|
Expected volatility
|
| |
17.67%
|
| |
59.98%
|
|
Expiry date
|
| |
January 25, 2029
|
| |
January 25, 2029
|
|
| | |
Public Warrants
|
| |
Private Warrants
|
| ||||||||||||||||||
| | |
Number of
Warrants |
| |
Weighted
Average Exercise Price |
| |
Number of
Warrants |
| |
Weighted
Average Exercise Price |
| ||||||||||||
Balance, March 31, 2023
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Issued
|
| | | | 12,500,000 | | | | | | 11.50 | | | | | | 570,000 | | | | | | 11.50 | | |
Balance, March 31, 2024
|
| | | | 12,500,000 | | | | | $ | 11.50 | | | | | | 570,000 | | | | | $ | 11.50 | | |
Issue Date
|
| |
Expiry Date
|
| |
Exercise
Price |
| |
Number of
Warrants Outstanding |
| |
Number of
Warrants Exercisable |
| |||||||||
January 25, 2024
|
| |
January 25, 2029
|
| | | $ | 11.50 | | | | | | 13,070,000 | | | | | | 13,070,000 | | |
Balance, March 31, 2024
|
| | | | | | $ | 11.50 | | | | | | 13,070,000 | | | | | | 13,070,000 | | |
Key Management Personnel
|
| |
March 31, 2024
|
| |
March 31, 2023
|
| ||||||
Short term benefits
|
| | | | 465,702 | | | | | | 593,729 | | |
Share based compensation
|
| | | | 233,295 | | | | | | 174,782 | | |
Total
|
| | | | 698,997 | | | | | | 768,511 | | |
| | |
2024
|
| |
2023
|
| ||||||
Net Income/(Loss) before recovery of income taxes
|
| | | | (51,159,048) | | | | | | (3,206,403) | | |
Expected income tax (recovery)/expense
|
| | | | (13,557,148) | | | | | | (849,679) | | |
Difference in foreign tax rates
|
| | | | 966 | | | | | | — | | |
Listing expense
|
| | | | 10,992,625 | | | | | | — | | |
Other permanent expenses
|
| | | | 2,061,001 | | | | | | — | | |
Change in tax benefits not recognized
|
| | | | 502,556 | | | | | | 849,679 | | |
Income tax (recovery)/expense
|
| | | | — | | | | | | — | | |
Unrecognized deductible temporary differences
|
| |
2024
|
| |
2023
|
| ||||||
Equipment
|
| | | | 240 | | | | | | — | | |
Other
|
| | | | 124,132 | | | | | | 22,035 | | |
Non-capital losses carried forward-Canada
|
| | | | 1,357,347 | | | | | | — | | |
Non-capital losses carried forward-Australia
|
| | | | 164,861 | | | | | | 1,699,257 | | |
| | | | | 1,646,580 | | | | | | 1,721,292 | | |
Year of expiry
|
| |
Canada
|
| |
Australia
|
| ||||||
2044
|
| | | | 1,357,347 | | | | | | — | | |
Indefinite
|
| | | | — | | | | | | 164,861 | | |
Total
|
| | | | 1,357,347 | | | | | | 164,861 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Derivative warrant liabilities – private warrants
|
| | | | — | | | | | | 26,608 | | | | | | — | | | | | | 26,608 | | |
Derivative warrant liabilities – public warrants
|
| | | | 875,000 | | | | | | — | | | | | | — | | | | | | 875,000 | | |
Convertible notes
|
| | | | — | | | | | | — | | | | | | 7,657,397 | | | | | | 7,657,397 | | |
NCAC Sponsor promissory note
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 1,474,256 | | | | | | 1,474,256 | | |
PGI promissory note
|
| | |
|
—
|
| | | |
|
—
|
| | | | | 1,316,236 | | | | | | 1,316,236 | | |
Balance, March 31, 2024
|
| | | | 875,000 | | | | | | 26,608 | | | | | | 10,447,889 | | | | | | 11,349,497 | | |
| | |
Carrying
Amount |
| |
Contractual
Cash Flows |
| |
Less than 1
year |
| |
Between 1
and 3 years |
| ||||||||||||
Accounts payable & accrued liabilities
|
| | | | 714,182 | | | | | | 714,182 | | | | | | 714,182 | | | | | | — | | |
Convertible note liability
|
| | | | 7,657,397 | | | | | | 3,875,000 | | | | | | 250,000 | | | | | | 3,625,000 | | |
Due to NCAC sponsor
|
| | | | 1,615,501 | | | | | | 1,615,501 | | | | | | 1,615,501 | | | | | | — | | |
Due to Psyence Group
|
| | | | 1,460,657 | | | | | | 1,460,657 | | | | | | 1,460,657 | | | | | | — | | |
Total contractual obligations
|
| | | | 11,447,737 | | | | | | 7,665,340 | | | | | | 4,040,340 | | | | | | 3,625,000 | | |